Valuation Supalai

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-17			5-day change	1st Jan Change
16.00 ^THB	+0.63%		+0.63%	-5.88%

Jul. 06	Yuanta Securities Investment Consulting Downgrades Supalai to Hold From Buy; Price Target is THB16	MT
May. 13	Supalai Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	44,223	47,459	36,327	35,546	32,070	30,183	-	-
Change	-	7.32%	-23.46%	-2.15%	-9.78%	-5.88%	-	-
Enterprise Value (EV) ¹	62,487	47,459	58,780	64,609	66,269	62,603	62,818	62,377
Change	-	-24.05%	23.85%	9.92%	2.57%	-5.53%	0.34%	-0.7%
P/E	6.25x	5.8x	6.06x	5.74x	8.13x	7.18x	6.79x	6.18x
PBR	1.05x	-	0.72x	0.67x	0.6x	0.54x	0.53x	0.51x
PEG	-	0.4x	-0.2x	1.76x	-0.2x	1.07x	1.19x	0.63x
Capitalization / Revenue	1.52x	1.38x	1.17x	1.14x	1.33x	1.2x	1.16x	1.1x
EV / Revenue	2.14x	1.38x	1.89x	2.07x	2.75x	2.48x	2.42x	2.27x
EV / EBITDA	7.4x	4.99x	7.96x	8.43x	14.2x	11.7x	11.3x	10.7x
EV / EBIT	7.51x	5.06x	8.11x	8.66x	14.8x	13.2x	12.6x	11.2x
EV / FCF	15.9x	-	-227x	-69.5x	93.1x	11.9x	19.6x	15.7x
FCF Yield	6.28%	-	-0.44%	-1.44%	1.07%	8.38%	5.11%	6.35%
Dividend per Share ²	1	-	1.45	1.35	1.4	1.24	1.268	1.35
Rate of return	4.41%	-	7.8%	7.42%	8.24%	7.75%	7.92%	8.44%
EPS ²	3.63	4.19	3.07	3.17	2.09	2.23	2.357	2.589
Distribution rate	27.5%	-	47.2%	42.6%	67%	55.6%	53.8%	52.1%
Net sales ¹	29,160	34,486	31,177	31,194	24,124	25,233	25,928	27,487
EBITDA ¹	8,444	9,514	7,386	7,665	4,680	5,334	5,567	5,818
EBIT ¹	8,321	9,387	7,249	7,462	4,467	4,750	5,000	5,584
Net income ¹	7,070	8,173	5,989	6,190	4,015	4,319	4,563	4,993
Net Debt ¹	18,264	-	22,453	29,064	34,200	32,420	32,635	32,194
Reference price ²	22.70	24.30	18.60	18.20	17.00	16.00	16.00	16.00
Nbr of stocks (in thousands)	1,948,141	1,953,054	1,953,054	1,953,054	1,886,454	1,886,454	-	-
Announcement Date	2/22/22	2/21/23	2/20/24	2/25/25	2/25/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUPALAI	7.18x	2.48x	11.74x	7.75%	897M
SUN HUNG KAI PROPERTIES LIMITED	15.83x	4.98x	13.41x	3.2%	45.06B
CHINA RESOURCES LAND LIMITED	8.7x	1.49x	7.68x	4.07%	30.67B
MITSUBISHI ESTATE CO., LTD.	20.6x	4.23x	17.36x	1.22%	30.47B
EMAAR PROPERTIES	5.54x	0.61x	1.25x	8.96%	26.85B
MITSUI FUDOSAN CO., LTD.	14.22x	3.1x	14.85x	2.47%	25.48B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.33x	1.41%	21.41B
CK ASSET HOLDINGS LIMITED	8.95x	2.31x	7.1x	4.07%	21.11B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.17x	1.64x	14.26x	3.72%	18.66B
Average	11.81x	3.07x	11.77x	4.1%	24.51B
Weighted average by Cap.	12.82x	3.27x	11.78x	3.64%